| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.27 B |
1.09 B |
733.30 M |
589.10 M |
439.90 M |
| Depreciation & Depletion |
869.20 M |
750.50 M |
572.10 M |
460.50 M |
344.00 M |
| Amortization of Intangible Assets |
405.00 M |
344.10 M |
161.20 M |
128.60 M |
95.90 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
92.50 M |
78.00 M |
69.90 M |
0.00 |
56.90 M |
| Funds from Operations |
4.58 B |
3.85 B |
2.27 B |
1.83 B |
1.39 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-628.30 M |
-620.00 M |
-527.90 M |
-215.20 M |
-477.80 M |
| Incline (Decline) in Receivables |
-291.00 M |
279.70 M |
-540.10 M |
-83.10 M |
-48.40 M |
| Incline (Decline) in Inventories |
-488.10 M |
-448.00 M |
-624.10 M |
-265.20 M |
-509.80 M |
| Incline (Decline) in Accounts Payable |
-63.90 M |
-181.40 M |
396.70 M |
192.20 M |
109.40 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
182.50 M |
-168.20 M |
328.90 M |
-43.80 M |
-144.20 M |
| Incline (Decline) in Other Assets or Liabilties |
32.20 M |
-102.10 M |
-89.30 M |
-15.30 M |
115.20 M |
| Net Cash Flow/Operating Activities |
3.95 B |
3.23 B |
1.74 B |
1.61 B |
914.20 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
2.65 B |
1.98 B |
4.22 B |
-12.10 M |
2.29 B |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
27.50 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
18.70 M |
105.60 M |
29.60 M |
31.80 M |
14.30 M |
| Other Uses - Investing |
-203.80 M |
-601.30 M |
-1.37 B |
-539.90 M |
-463.80 M |
| Other Sources - Investing |
203.80 M |
601.30 M |
1.38 B |
539.90 M |
496.60 M |
| Net Cash Flow - Investing |
4.58 B |
3.08 B |
4.59 B |
911.60 M |
3.16 B |
| Proceeds from Stock Options |
327.80 M |
552.40 M |
187.60 M |
178.40 M |
129.80 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
23.00 M |
5.37 B |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
350.00 M |
6.00 B |
1.50 B |
16.50 M |
1.20 B |
| Incline or Decline in Short Term Borrowings |
959.00 M |
242.30 M |
1.59 B |
-632.20 M |
885.60 M |
| Reduction in Long Term Debt |
354.60 M |
821.80 M |
310.50 M |
10.50 M |
301.50 M |
| Cash Dividends Paid Total |
383.00 M |
322.40 M |
140.90 M |
131.60 M |
119.80 M |
| Common Dividends (Cash) |
369.60 M |
308.80 M |
127.00 M |
117.50 M |
105.60 M |
| Preferred Dividends (Cash) |
13.40 M |
13.60 M |
13.90 M |
14.10 M |
14.20 M |
| Other Sources - Financing |
53.10 M |
97.80 M |
42.60 M |
0.00 |
0.00 |
| Other Uses - Financing |
53.10 M |
97.80 M |
42.60 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
929.30 M |
377.90 M |
2.87 B |
-579.40 M |
1.80 B |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |